Flat
M40
2 beds
1 bath
Kenyon Lane, Manchester M40
Initial Investment
£41,800First YearProfit From Rental Income
£-27,305
↘ -65%After 5 Years
Change In Property Value
£16,881
↗ 20%After 5 Years
Return On Investment
-25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £5,372 | £5,418 | £5,461 | £5,505 | £5,548 | £27,305 |
| Profit Before Tax | £-5,372 | £-5,418 | £-5,461 | £-5,505 | £-5,548 | £-27,305 |
| Profit After Tax | £-5,372 | £-5,418 | £-5,461 | £-5,505 | £-5,548 | £-27,305 |
| Change In Property Value | £1,700 | £1,734 | £3,537 | £4,599 | £5,311 | £16,881 |
| Net Return | £-3,672 | £-3,684 | £-1,924 | £-907 | £-237 | £-10,424 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -9% | -9% | -5% | -2% | -1% | -25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change